investorscraft@gmail.com

Intrinsic ValueFisco Ltd. (3807.T)

Previous Close¥123.00
Intrinsic Value
Upside potential
Previous Close
¥123.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

FISCO Ltd. operates as a specialized financial information and investment support services provider in Japan, catering to both domestic and international markets. The company generates revenue through subscription-based platforms like CLUB FISCO, which delivers real-time financial data, stock analysis, and AI-driven price predictions, alongside IR consulting and multilingual communication services. Its diversified offerings position it within the competitive financial data and stock exchanges sector, where it competes with larger global players by focusing on niche, high-value services. FISCO’s market position is reinforced by its deep expertise in Japanese and overseas financial instruments, including bonds, commodities, and emerging markets. The company’s AI-driven tools and real-time analytics differentiate it, though its scale remains modest compared to industry giants. Its headquarters in Tokyo allows it to leverage Japan’s robust financial ecosystem while targeting global expansion through digital platforms and multilingual support.

Revenue Profitability And Efficiency

FISCO reported revenue of ¥867.9 million in FY2024, but its net income stood at a loss of ¥530.7 million, reflecting operational challenges. The negative operating cash flow of ¥39.9 million and minimal capital expenditures (¥36.9 million) suggest limited reinvestment, possibly due to cost pressures or strategic pivots. The diluted EPS of -¥11.58 underscores profitability struggles, likely tied to competitive or technological headwinds.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate weak capital efficiency, with no clear near-term path to profitability. The absence of significant debt (¥8 million) mitigates financial risk, but the lack of positive operating cash flow raises questions about sustainable earnings power. FISCO’s AI and subscription services may require further scaling to achieve economies of scale.

Balance Sheet And Financial Health

FISCO maintains a conservative balance sheet, with ¥203.4 million in cash and equivalents against negligible debt. The low leverage ratio suggests financial stability, but the negative net income and cash flow highlight liquidity risks. The company’s ability to fund operations without additional financing remains uncertain given current burn rates.

Growth Trends And Dividend Policy

Growth appears stagnant, with no dividend payouts and declining profitability. The lack of capex signals limited expansion efforts, though AI and digital services could offer long-term upside if monetized effectively. Investor returns are currently nonexistent, reflecting the company’s focus on restructuring or niche market penetration.

Valuation And Market Expectations

With a market cap of ¥7.2 billion and a beta of 0.47, FISCO is viewed as a low-volatility but high-risk play due to its unprofitability. The valuation likely hinges on speculative bets around its AI tools or potential turnaround, though current metrics do not justify premium pricing.

Strategic Advantages And Outlook

FISCO’s strengths lie in its specialized financial data offerings and AI capabilities, but execution risks persist. The outlook remains cautious unless the company demonstrates improved monetization or cost control. Its niche focus could attract strategic partnerships, but operational turnaround is critical for sustained relevance.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount